Ikonisys Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	-0.02	0.03	0.01	0.09	1.52	-
Cash & Short-Term Investments	-0.02	0.03	0.01	0.09	1.52	-
Cash Growth	-	166.75%	-90.00%	-93.80%	-	-
Accounts Receivable	0.6	0.65	0	0.02	0.14	-
Other Receivables	0.09	0.1	0.11	0.1	0.04	-
Receivables	0.69	0.75	0.11	0.12	0.18	-
Inventory	0.65	0.69	0.47	0.45	0.14	-
Prepaid Expenses	0.04	0.06	0.1	0.03	0.03	-
Other Current Assets	0.08	0.13	0	0	0.01	-
Total Current Assets	1.45	1.66	0.69	0.69	1.88	-
Property, Plant & Equipment	0.45	0.45	0.19	0.3	0.02	-
Goodwill	21.96	21.96	16.14	16.14	16.14	-
Other Intangible Assets	0.25	0.32	0.06	0.08	0.1	-
Long-Term Deferred Charges	2.41	2.98	3.7	4.44	4.31	-
Other Long-Term Assets	0.03	0.03	0.06	0.06	0.07	-
Total Assets	26.54	27.4	20.85	21.72	22.52	-
Accounts Payable	1.53	1.74	1.29	1.08	0.98	-
Accrued Expenses	1	0.98	0.3	0.33	0.01	-
Current Income Taxes Payable	0.09	0.09	0.04	0.01	0.01	-
Total Current Liabilities	2.61	2.81	1.62	1.43	1	-
Long-Term Debt	3.12	4.02	2.24	1.34	0.14	-
Long-Term Leases	0.04	0.11	-	-	-	-
Long-Term Unearned Revenue	0.08	0.14	0.09	0.08	0.09	-
Other Long-Term Liabilities	1.65	6.06	1.18	1.2	1.28	-
Total Liabilities	7.5	13.14	5.12	4.04	2.5	-
Common Stock	7.01	5.63	4.89	4.74	18.96	-
Additional Paid-In Capital	21.78	17.52	16.17	15.85	1.63	-
Retained Earnings	-9.55	-8.53	-5.29	-3.02	-0.57	-
Comprehensive Income & Other	-0.2	-0.38	-0.04	0.1	-0.01	-
Shareholders' Equity	19.04	14.25	15.73	17.67	20.01	-
Total Liabilities & Equity	26.54	27.4	20.85	21.72	22.52	-
Total Debt	3.16	4.13	2.24	1.34	0.14	-
Net Cash (Debt)	-3.19	-4.11	-2.23	-1.25	1.37	-
Net Cash Per Share	-0.23	-0.36	-0.21	-0.13	-	-
Filing Date Shares Outstanding	14.02	11.26	10.45	9.48	-	-
Total Common Shares Outstanding	14.02	11.26	10.45	9.48	-	-
Working Capital	-1.16	-1.15	-0.93	-0.73	0.88	-
Book Value Per Share	1.36	1.27	1.51	1.86	-	-
Tangible Book Value	-3.17	-8.03	-0.47	1.45	3.77	-
Tangible Book Value Per Share	-0.23	-0.71	-0.05	0.15	-	-
Machinery	1.27	1.33	-	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.